Login
Home
Charts
Search
Watchlist
Products

Naga Dhunseri Group Ltd

NDGL·NSE
2,572.00-0.69%Wed, 23 Sept '26 13:06

Naga Dhunseri Group Ltd

NDGL
NSE
2,572.00
-0.69%
|Wed, 23 Sept '26 13:06
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
257Cr
Close
Close Price
2,572.00
Industry
Industry
NBFC - Others
PE
Price To Earnings
PS
Price To Sales
0.59
Revenue
Revenue
438Cr
Rev Gr TTM
Revenue Growth TTM
141.91%
PAT Gr TTM
PAT Growth TTM
-177.79%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
9123942561201691383894
Growth YoY
Revenue Growth YoY%
32.2204.116,700.078.2-57.2-83.91,562.21,245.44,405.97,032.6-32.8-21.0
Expenses
ExpensesCr
001000519214214410566
Operating Profit
Operating ProfitCr
812383142826-6-6729
OPM
OPM%
95.296.082.494.687.776.28.023.515.6-4.3-179.230.5
Other Income
Other IncomeCr
0000001203361
Interest Expense
Interest ExpenseCr
000000346465
Depreciation
DepreciationCr
000000155545
PBT
PBTCr
1810-1831212017-12-3720
Tax
TaxCr
12013113-1-2210
PAT
PATCr
1780701101718-10-3910
Growth YoY
PAT Growth YoY%
0.8-41.8-111.1-19.6-99.930.477.4136.61,83,700.0-194.9-56,271.4-43.8
NPM
NPM%
190.870.5-9.281.70.3571.0-0.114.410.9-7.6-105.210.2
EPS
EPS
166.884.5-3.1173.3115.0110.2-126.3273.5-20.1-79.3-267.5363.6
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
9123942561201691383894
Growth YoY
Revenue Growth YoY%
32.2204.116,700.078.2-57.2-83.91,562.21,245.44,405.97,032.6-32.8-21.0
Expenses
ExpensesCr
001000519214214410566
Operating Profit
Operating ProfitCr
812383142826-6-6729
OPM
OPM%
95.296.082.494.687.776.28.023.515.6-4.3-179.230.5
Other Income
Other IncomeCr
0000001203361
Interest Expense
Interest ExpenseCr
000000346465
Depreciation
DepreciationCr
000000155545
PBT
PBTCr
1810-1831212017-12-3720
Tax
TaxCr
12013113-1-2210
PAT
PATCr
1780701101718-10-3910
Growth YoY
PAT Growth YoY%
0.8-41.8-111.1-19.6-99.930.477.4136.61,83,700.0-194.9-56,271.4-43.8
NPM
NPM%
190.870.5-9.281.70.3571.0-0.114.410.9-7.6-105.210.2
EPS
EPS
166.884.5-3.1173.3115.0110.2-126.3273.5-20.1-79.3-267.5363.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1844792276112970463438
Growth
Revenue Growth%
145.580.8-96.9-6.5208.1-12.675.5165.5142.2558.1141.9
Expenses
ExpensesCr
16316423212253482456
Operating Profit
Operating ProfitCr
213150-15592718-19-18
OPM
OPM%
12.629.718.615.9-31.076.979.585.093.425.1-4.1-4.1
Other Income
Other IncomeCr
00100000014040
Interest Expense
Interest ExpenseCr
00000000032121
Depreciation
DepreciationCr
00000111121919
PBT
PBTCr
213159-65873722614-12-12
Tax
TaxCr
0330-110136210
PAT
PATCr
211129-5577370238-14-22
Growth
PAT Growth%
369.014.2-25.6-160.31,150.527.8-3.6-66.9-67.3-288.3-177.8
NPM
NPM%
12.724.315.3363.6-234.7800.21,170.3643.080.110.8-3.1-5.0
EPS
EPS
-180.4862.4308.090.2-54.4571.5730.3704.2338.4272.2-93.3-3.3
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1844792276112970463438
Growth
Revenue Growth%
145.580.8-96.9-6.5208.1-12.675.5165.5142.2558.1141.9
Expenses
ExpensesCr
16316423212253482456
Operating Profit
Operating ProfitCr
213150-15592718-19-18
OPM
OPM%
12.629.718.615.9-31.076.979.585.093.425.1-4.1-4.1
Other Income
Other IncomeCr
00100000014040
Interest Expense
Interest ExpenseCr
00000000032121
Depreciation
DepreciationCr
00000111121919
PBT
PBTCr
213159-65873722614-12-12
Tax
TaxCr
0330-110136210
PAT
PATCr
211129-5577370238-14-22
Growth
PAT Growth%
369.014.2-25.6-160.31,150.527.8-3.6-66.9-67.3-288.3-177.8
NPM
NPM%
12.724.315.3363.6-234.7800.21,170.3643.080.110.8-3.1-5.0
EPS
EPS
-180.4862.4308.090.2-54.4571.5730.3704.2338.4272.2-93.3-3.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
11111111111
Reserves
ReservesCr
872312714093644906407128651,2801,293
Current Liabilities
Current LiabilitiesCr
333055555243
Non Current Liabilities
Non Current LiabilitiesCr
0241015514213
Total Liabilities
Total LiabilitiesCr
912372804113704976507228851,8201,825
Current Assets
Current AssetsCr
151840815129712154
Non Current Assets
Non Current AssetsCr
752192404033554856417158731,665
Total Assets
Total AssetsCr
912372804113704976507228851,8201,825
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
11111111111
Reserves
ReservesCr
872312714093644906407128651,2801,293
Current Liabilities
Current LiabilitiesCr
333055555243
Non Current Liabilities
Non Current LiabilitiesCr
0241015514213
Total Liabilities
Total LiabilitiesCr
912372804113704976507228851,8201,825
Current Assets
Current AssetsCr
151840815129712154
Non Current Assets
Non Current AssetsCr
752192404033554856417158731,665
Total Assets
Total AssetsCr
912372804113704976507228851,8201,825

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-81-816-72-15-848
Investing Cash Flow
Investing Cash FlowCr
8110-43-1000-6-9
Financing Cash Flow
Financing Cash FlowCr
-1-21000-1-1-14-17
Net Cash Flow
Net Cash FlowCr
-113-49-82-24-1022
Free Cash Flow
Free Cash FlowCr
-81-916-72-25-17
CFO To PAT
CFO To PAT%
-338.17.7-65.58.9-108.7-13.03.1-1.820.4-105.3-335.0
CFO To EBITDA
CFO To EBITDA%
-340.66.3-53.8204.2-821.6-135.045.7-13.817.5-45.5-255.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-81-816-72-15-848
Investing Cash Flow
Investing Cash FlowCr
8110-43-1000-6-9
Financing Cash Flow
Financing Cash FlowCr
-1-21000-1-1-14-17
Net Cash Flow
Net Cash FlowCr
-113-49-82-24-1022
Free Cash Flow
Free Cash FlowCr
-81-916-72-25-17
CFO To PAT
CFO To PAT%
-338.17.7-65.58.9-108.7-13.03.1-1.820.4-105.3-335.0
CFO To EBITDA
CFO To EBITDA%
-340.66.3-53.8204.2-821.6-135.045.7-13.817.5-45.5-255.7

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
39131714074129127214413219257
Price To Earnings
Price To Earnings
0.54.37.91.31.81.86.312.0-23.4
Price To Sales
Price To Sales
0.91.628.717.410.320.711.67.45.80.50.6
Price To Book
Price To Book
0.20.60.20.10.10.20.20.30.30.20.2
EV To EBITDA
EV To EBITDA
2.98.6179.3-43.713.425.513.67.736.8-22.6-25.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.098.3
OPM
OPM%
12.629.718.615.9-31.076.979.585.093.425.1-4.1-4.1
NPM
NPM%
12.724.315.3363.6-234.7800.21,170.3643.080.110.8-3.1-5.0
ROCE
ROCE%
2.65.75.62.3-1.712.011.510.13.11.10.60.6
ROE
ROE%
2.64.64.52.2-1.511.611.49.92.70.6-1.1-1.1
ROA
ROA%
2.54.54.32.2-1.511.511.29.82.60.4-0.8-0.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
39131714074129127214413219257
Price To Earnings
Price To Earnings
0.54.37.91.31.81.86.312.0-23.4
Price To Sales
Price To Sales
0.91.628.717.410.320.711.67.45.80.50.6
Price To Book
Price To Book
0.20.60.20.10.10.20.20.30.30.20.2
EV To EBITDA
EV To EBITDA
2.98.6179.3-43.713.425.513.67.736.8-22.6-25.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.098.3
OPM
OPM%
12.629.718.615.9-31.076.979.585.093.425.1-4.1-4.1
NPM
NPM%
12.724.315.3363.6-234.7800.21,170.3643.080.110.8-3.1-5.0
ROCE
ROCE%
2.65.75.62.3-1.712.011.510.13.11.10.60.6
ROE
ROE%
2.64.64.52.2-1.511.611.49.92.70.6-1.1-1.1
ROA
ROA%
2.54.54.32.2-1.511.511.29.82.60.4-0.8-0.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Naga Dhunseri Group Ltd is a century-old Indian investment company that has recently transformed itself from a quiet portfolio manager into a controlling force in global plantation agriculture. Incorporated in Kolkata in 1918 and registered as a Reserve Bank of India-regulated Non-Banking Financial Company (NBFC) since 1998, the company spent most of its life holding long-term stakes in group companies and listed equities. In late 2024 it executed a decisive swap - selling down a legacy stake in a petrochemicals associate to buy majority control of a tea and macadamia business - revealing the recurring approach: use the treasury’s patient capital to own and consolidate operating businesses that produce real goods. # Business segments Two engines at different stages - a treasury that accumulated wealth over decades, and a plantation platform it recently bought control of - each feeding the other. ## 1. Treasury operations: the patient pool of capital **A long-term portfolio of listed Indian equities and group-company stakes, run with zero debt and a capital buffer roughly six times what the regulator demands.** - **No debt, no trading book** - the company carries no borrowings from banks or financial institutions, and a major part of its investments are held for the long term rather than for short-term price swings, so daily market fluctuations do not threaten its working. - **Three buckets for every investment** - financial assets are classified as held-to-collect (amortised cost), held-to-collect-and-sell (fair value through other comprehensive income, or FVOCI), or held for trading (fair value through profit and loss, or FVTPL), which determines how gains and losses flow through the books. - **The associate stake is the anchor** - as of March 2025, quoted investments in associates carried at cost amounted to Rs. 63,682 lakhs, dwarfing the combined FVOCI and FVTPL portfolios of roughly Rs. 21,331 lakhs; these are strategic group holdings, not market bets. - **Capital adequacy that banks would envy** - the RBI requires NBFCs to maintain a capital-to-risk-weighted-assets ratio of 15%; the company’s Tier I ratio stood at 95.51% in FY23, meaning it holds more than six times the minimum safety cushion and has no Tier II (debt-like) capital at all. - **Income arrives in four streams** - dividends on equity shares (recognised when the investee company approves them), interest on debt instruments, rental income from sub-leasing office space to a group tea entity, and net gains or losses from fair-value changes on the FVTPL portfolio. ## 2. Tea and macadamia plantations: the operating engine it now controls **Twelve estates in Assam plus two in Malawi that grow, process and sell tea and macadamia nuts - a vertically integrated operation from bush to packaged leaf.** - **Grown, not just bought** - the group cultivates tea on its own estates and manufactures the finished product in its own factories, so it controls quality from the field to the customer and recognises revenue only when control of the goods passes to the buyer. - **Green leaf is both inventory and a living asset** - tea bushes are biological assets: the company values the green leaf growing on them at Rs. 254 lakhs as of March 2025, and the cost of materials consumed in the tea segment represents green leaf purchased from outside growers to supplement its own crop. - **Macadamia adds a second crop cycle** - the Malawi estates plant both tea and macadamia nuts, giving the African operations two revenue streams from the same land and reducing dependence on a single commodity’s price cycle. - **Control was acquired in a single promoter-group swap** - in November 2024 the company bought a 45.77% stake in Dhunseri Tea & Industries Limited (DTIL) from its associate Dhunseri Investments, taking its holding to 54.56% and converting DTIL into a subsidiary; simultaneously it sold its 8.79% stake in Dhunseri Ventures Limited back to the same associate, reorienting the portfolio from petrochemicals to plantations. # Group structure and partners **A tight promoter-controlled web of three listed entities, where the company sits in the middle - owning the tea operator, part-owned by the investment holding company, and recently freed from the petrochemicals venture.** - **The subsidiary is the plantation operator** - Dhunseri Tea & Industries Limited (DTIL) runs the twelve Assam estates and, through its own subsidiaries, the two Malawi estates; its total assets were Rs. 95,894 lakhs and revenues Rs. 49,219 lakhs as of March 2025. - **The associate is the family investment vehicle** - Dhunseri Investments Limited, in which the company holds a 21.59% stake, was the counterparty in the November 2024 share swap and remains a quoted Indian entity that sits above parts of the group structure. - **The exited stake was in petrochemicals** - Dhunseri Ventures Limited (DVL), whose 8.79% shares the company sold, is engaged in treasury operations, commodity trading including PET resin, and holds a 50% interest in two polyester joint ventures; the sale removed the company from that value chain.

Documents — Naga Dhunseri Group Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/n0sisztdminzzepy4ot1410z.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/49nwh6eouqwxfiprnrunxwqz.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/9wnbtj9aut8p3owp2v26ckqq.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/yoklwobl3nrsdktopuvxk03z.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/v7s6uft8r5w9le78hok0p55v.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/kvhtwcc2ro1407phy7aufatb.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/jecvrnv2rv714m396dj5s2ii.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/3ge1hx1nevlbswol9p31l78b.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/j0inidrxo2b8zni8edqme85f.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/rl471o15s9kbxef8jle9h4qu.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/jyv8qq0c9yjezgvrowohjds8.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/784gaioudyruyelzo5lxntqc.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/40qx0ep9a2dq4qeid06caupc.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/zhdm688p4fzwym0sfyk4algp.pdf